3905 Vista Dr, Erie, PA, 16506 | $234/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2004 sft

2310 Kilpatrick Ave, Erie, PA, 16503

Currently Rented+ 1 more

- Bed
- Bath
14992 sft

4704 E Lake Rd, Erie, PA, 16511

3 Bed
1 Bath
960 sft

1448 E 37th St, Erie, PA, 16504

3 Bed
1 Bath
1393 sft

1219 W 32nd St, Erie, PA, 16508

Nearby investment properties with comparable prices

3 Bed
1 Bath
1260 sft

7690 Maple St, Fairview, PA, 16415

3 Bed
2 Bath
2006 sft

911 S Hill Rd, Erie, PA, 16509

4 Bed
2 Bath
1404 sft

3010 Oakwood St, Erie, PA, 16508

3 Bed
1 Bath
1056 sft

2810 E 28th St, Erie, PA, 16510

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Erie at 3905 Vista Dr, Erie, PA, 16506 uses $72,897 cash to close to unlock $2,812/yr annual cash flow and $234/mo monthly cash flow. Total monthly income runs $1,675/mo, and a $1,076/mo payment keeps the spread at $234/mo. Purchase price stands at $219,900, and rental yield measures 9.14% with $1,675/mo rent. Return on cash invested shows 23.77% in year one, and 5% annual appreciation builds toward $60,754 over five years. Five-year ROI reaches 124.04% and total cumulative return in cash records $90,424. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,675/mo property income covering a $1,076/mo payment rather than investor’s personal income.

Condo

Built in 1981

N/A lot

$N/A/sqft

No HOA